[PETRONM] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 91.63%
YoY- -109.93%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,320,964 7,590,440 12,862,290 8,831,537 9,511,901 7,792,188 5,701,483 6.50%
PBT 180,068 -211,772 121,618 -10,035 67,889 41,034 -35,072 -
Tax -49,619 46,445 -31,547 5,809 -25,334 -11,847 6,926 -
NP 130,449 -165,327 90,071 -4,226 42,555 29,187 -28,146 -
-
NP to SH 130,449 -165,327 90,071 -4,226 42,555 29,187 -28,146 -
-
Tax Rate 27.56% - 25.94% - 37.32% 28.87% - -
Total Cost 8,190,515 7,755,767 12,772,219 8,835,763 9,469,346 7,763,001 5,729,629 6.13%
-
Net Worth 635,461 527,655 717,532 647,975 679,095 394,566 493,110 4.31%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 635,461 527,655 717,532 647,975 679,095 394,566 493,110 4.31%
NOSH 269,263 269,212 269,748 267,758 269,482 270,251 270,939 -0.10%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.57% -2.18% 0.70% -0.05% 0.45% 0.37% -0.49% -
ROE 20.53% -31.33% 12.55% -0.65% 6.27% 7.40% -5.71% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3,090.27 2,819.50 4,768.24 3,298.32 3,529.69 2,883.31 2,104.34 6.61%
EPS 48.45 -61.41 33.39 -1.58 15.79 10.80 -10.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 1.96 2.66 2.42 2.52 1.46 1.82 4.42%
Adjusted Per Share Value based on latest NOSH - 267,758
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3,081.84 2,811.27 4,763.81 3,270.94 3,522.93 2,886.00 2,111.66 6.50%
EPS 48.31 -61.23 33.36 -1.57 15.76 10.81 -10.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3536 1.9543 2.6575 2.3999 2.5152 1.4614 1.8263 4.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.75 2.42 2.43 2.46 3.60 2.66 2.39 -
P/RPS 0.09 0.09 0.05 0.07 0.10 0.09 0.11 -3.28%
P/EPS 5.68 -3.94 7.28 -155.87 22.80 24.63 -23.01 -
EY 17.62 -25.38 13.74 -0.64 4.39 4.06 -4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.23 0.91 1.02 1.43 1.82 1.31 -1.86%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 19/11/09 19/11/08 21/11/07 22/11/06 23/11/05 25/11/04 -
Price 2.77 2.65 2.14 2.43 3.50 2.60 2.72 -
P/RPS 0.09 0.09 0.04 0.07 0.10 0.09 0.13 -5.94%
P/EPS 5.72 -4.32 6.41 -153.96 22.16 24.07 -26.18 -
EY 17.49 -23.17 15.60 -0.65 4.51 4.15 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 0.80 1.00 1.39 1.78 1.49 -3.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment